Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.43% first-year return on $163k initial cash invested.
-14.43%
Cash On Cash
3.46%
Cap Rate
0.53
DSCR
$4,371
Rent
-$1,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,371 income − $6,325 expenses = $1,954 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,883
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,371
Total Expenses
$6,325
Mortgage P&I
86%
$3,761
Property Taxes
19%
$832
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481